vs
Side-by-side financial comparison of DaVita (DVA) and Molson Coors Beverage Company (TAP). Click either name above to swap in a different company.
DaVita is the larger business by last-quarter revenue ($3.6B vs $2.7B, roughly 1.3× Molson Coors Beverage Company). DaVita runs the higher net margin — 6.5% vs 5.5%, a 0.9% gap on every dollar of revenue. On growth, DaVita posted the faster year-over-year revenue change (12.3% vs 2.0%). Over the past eight quarters, DaVita's revenue compounded faster (6.6% CAGR vs -15.8%).
DaVita Inc. is an American company that provides kidney dialysis services through a network of 2,675 outpatient centers in the United States, serving 200,800 patients, and 367 outpatient centers in 11 other countries serving 49,400 patients. The company primarily treats end-stage renal disease (ESRD), which requires patients to undergo kidney dialysis, often 3 times per week for the rest of their lives unless they receive a kidney transplant via organ donation.
Molson Coors Beverage Company is a Canadian-American multinational drink and brewing company headquartered in Chicago, Illinois and Montreal, Quebec.
DVA vs TAP — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $3.6B | $2.7B |
| Net Profit | $234.2M | $150.1M |
| Gross Margin | — | 33.0% |
| Operating Margin | 15.5% | — |
| Net Margin | 6.5% | 5.5% |
| Revenue YoY | 12.3% | 2.0% |
| Net Profit YoY | 43.8% | 25.0% |
| EPS (diluted) | $3.22 | $0.80 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $3.6B | $2.7B | ||
| Q4 25 | $3.6B | $3.1B | ||
| Q3 25 | $3.4B | $3.5B | ||
| Q2 25 | $3.4B | $3.7B | ||
| Q1 25 | $3.2B | $2.7B | ||
| Q4 24 | $3.3B | $3.2B | ||
| Q3 24 | $3.3B | $3.6B | ||
| Q2 24 | $3.2B | $3.8B |
| Q1 26 | $234.2M | $150.1M | ||
| Q4 25 | $234.2M | $238.3M | ||
| Q3 25 | $150.3M | $-2.9B | ||
| Q2 25 | $199.3M | $428.7M | ||
| Q1 25 | $162.9M | $121.0M | ||
| Q4 24 | $259.3M | $287.8M | ||
| Q3 24 | $214.7M | $199.8M | ||
| Q2 24 | $222.7M | $427.0M |
| Q1 26 | — | 33.0% | ||
| Q4 25 | — | 31.0% | ||
| Q3 25 | — | 33.7% | ||
| Q2 25 | — | 34.3% | ||
| Q1 25 | — | 31.6% | ||
| Q4 24 | — | 32.0% | ||
| Q3 24 | — | 33.4% | ||
| Q2 24 | — | 34.6% |
| Q1 26 | 15.5% | — | ||
| Q4 25 | 15.5% | 10.4% | ||
| Q3 25 | 14.8% | -98.5% | ||
| Q2 25 | 15.9% | 15.6% | ||
| Q1 25 | 13.6% | 6.9% | ||
| Q4 24 | 17.2% | 12.0% | ||
| Q3 24 | 16.4% | 12.5% | ||
| Q2 24 | 15.9% | 15.6% |
| Q1 26 | 6.5% | 5.5% | ||
| Q4 25 | 6.5% | 7.6% | ||
| Q3 25 | 4.4% | -84.0% | ||
| Q2 25 | 5.9% | 11.5% | ||
| Q1 25 | 5.1% | 4.5% | ||
| Q4 24 | 7.9% | 8.9% | ||
| Q3 24 | 6.6% | 5.5% | ||
| Q2 24 | 7.0% | 11.1% |
| Q1 26 | $3.22 | $0.80 | ||
| Q4 25 | $3.22 | $1.32 | ||
| Q3 25 | $2.04 | $-14.79 | ||
| Q2 25 | $2.58 | $2.13 | ||
| Q1 25 | $2.00 | $0.59 | ||
| Q4 24 | $3.08 | $1.39 | ||
| Q3 24 | $2.50 | $0.96 | ||
| Q2 24 | $2.50 | $2.03 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $700.7M | $382.6M |
| Total DebtLower is stronger | $10.2B | $3.8B |
| Stockholders' EquityBook value | $-651.1M | $10.3B |
| Total Assets | $17.5B | $22.4B |
| Debt / EquityLower = less leverage | — | 0.38× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $700.7M | $382.6M | ||
| Q4 25 | $700.7M | $896.5M | ||
| Q3 25 | $736.5M | $950.2M | ||
| Q2 25 | $739.4M | $613.8M | ||
| Q1 25 | $511.9M | $412.7M | ||
| Q4 24 | $846.0M | $969.3M | ||
| Q3 24 | $1.1B | $1.0B | ||
| Q2 24 | $437.2M | $1.6B |
| Q1 26 | $10.2B | $3.8B | ||
| Q4 25 | $10.2B | $6.3B | ||
| Q3 25 | $10.2B | $6.3B | ||
| Q2 25 | $10.1B | $6.3B | ||
| Q1 25 | $9.6B | $6.2B | ||
| Q4 24 | $9.2B | $6.1B | ||
| Q3 24 | $9.3B | $6.2B | ||
| Q2 24 | $8.5B | $7.0B |
| Q1 26 | $-651.1M | $10.3B | ||
| Q4 25 | $-651.1M | $10.2B | ||
| Q3 25 | $-571.9M | $10.3B | ||
| Q2 25 | $-369.6M | $13.4B | ||
| Q1 25 | $-267.1M | $13.1B | ||
| Q4 24 | $121.1M | $13.1B | ||
| Q3 24 | $386.7M | $13.3B | ||
| Q2 24 | $632.9M | $13.2B |
| Q1 26 | $17.5B | $22.4B | ||
| Q4 25 | $17.5B | $22.7B | ||
| Q3 25 | $17.6B | $22.9B | ||
| Q2 25 | $17.5B | $26.8B | ||
| Q1 25 | $17.1B | $25.9B | ||
| Q4 24 | $17.3B | $26.1B | ||
| Q3 24 | $17.5B | $26.6B | ||
| Q2 24 | $17.0B | $27.4B |
| Q1 26 | — | 0.38× | ||
| Q4 25 | — | 0.61× | ||
| Q3 25 | — | 0.61× | ||
| Q2 25 | — | 0.47× | ||
| Q1 25 | — | 0.47× | ||
| Q4 24 | 75.76× | 0.47× | ||
| Q3 24 | 23.95× | 0.47× | ||
| Q2 24 | 13.35× | 0.53× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | — | — |
| Free Cash FlowOCF − Capex | — | $-212.9M |
| FCF MarginFCF / Revenue | — | -7.8% |
| Capex IntensityCapex / Revenue | — | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $1.2B |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $540.7M | $540.7M | ||
| Q3 25 | $841.5M | $616.1M | ||
| Q2 25 | $324.2M | $718.3M | ||
| Q1 25 | $180.0M | $-90.7M | ||
| Q4 24 | $547.6M | $494.5M | ||
| Q3 24 | $810.4M | $521.2M | ||
| Q2 24 | $798.8M | $869.2M |
| Q1 26 | — | $-212.9M | ||
| Q4 25 | $395.3M | $357.8M | ||
| Q3 25 | $675.4M | $483.0M | ||
| Q2 25 | $203.1M | $555.0M | ||
| Q1 25 | $36.8M | $-328.0M | ||
| Q4 24 | $377.0M | $383.4M | ||
| Q3 24 | $671.4M | $350.4M | ||
| Q2 24 | $674.1M | $691.7M |
| Q1 26 | — | -7.8% | ||
| Q4 25 | 10.9% | 11.4% | ||
| Q3 25 | 19.7% | 13.9% | ||
| Q2 25 | 6.0% | 14.8% | ||
| Q1 25 | 1.1% | -12.2% | ||
| Q4 24 | 11.4% | 11.8% | ||
| Q3 24 | 20.6% | 9.7% | ||
| Q2 24 | 21.2% | 18.0% |
| Q1 26 | — | — | ||
| Q4 25 | 4.0% | 5.9% | ||
| Q3 25 | 4.9% | 3.8% | ||
| Q2 25 | 3.6% | 4.4% | ||
| Q1 25 | 4.4% | 8.8% | ||
| Q4 24 | 5.2% | 3.4% | ||
| Q3 24 | 4.3% | 4.7% | ||
| Q2 24 | 3.9% | 4.6% |
| Q1 26 | — | — | ||
| Q4 25 | 2.31× | 2.27× | ||
| Q3 25 | 5.60× | — | ||
| Q2 25 | 1.63× | 1.68× | ||
| Q1 25 | 1.10× | -0.75× | ||
| Q4 24 | 2.11× | 1.72× | ||
| Q3 24 | 3.77× | 2.61× | ||
| Q2 24 | 3.59× | 2.04× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
